| Revenue | DKK 4,4M | +30% |
| EBITDA | DKK 1,6M | +10% |
| Net profit | DKK 524K | +14% |
| Total assets | DKK 6M | +5% |
| Equity | DKK -192K | +73% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 246 | 895 | 1.317 | 1.318 | 3.363 | 4.375 |
| Staff expenses | -326 | -871 | -1.599 | -1.823 | -1.909 | -2.785 |
| EBITDA | -80 | 24 | -282 | -505 | 1.444 | 1.590 |
| Depreciation & amort. | 45 | -169 | -290 | -474 | -626 | -708 |
| EBIT | -125 | -146 | -572 | -980 | 818 | 883 |
| Net financials | -26 | -17 | -23 | -54 | -186 | -197 |
| Profit before tax | -151 | -163 | -595 | -1.034 | 632 | 685 |
| Tax | -25 | -56 | -146 | -192 | 173 | 161 |
| Net profit | -127 | -108 | -449 | -842 | 459 | 524 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.010 | 2.661 | 2.800 | 5.126 | 5.661 | 5.957 |
| Equity | 223 | 116 | -333 | -1.175 | -716 | -192 |
| Long-term debt | 0 | 0 | 0 | 1.000 | 0 | 0 |
| Short-term debt | 787 | 2.480 | 2.951 | 5.301 | 6.235 | 5.845 |
| Total debt | 787 | 2.480 | 2.951 | 6.301 | 6.235 | 5.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2018 | — | — |
JR Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBJ-HOLDING A/S | Company | 50.0% | 50.0% | 2022 |
Academy Holding 1 ApS | Company | 33.3% | 33.3% | 2023 |
LIEBMANN & PARTNERE ApS | Company | 5.0% | 5.0% | 2020 |
Academy Holding ApS | Company | 90.0% | 100.0% | 2022 |
MAHS Holding ApS | Company | 10.0% | 10.0% | 2020 |
CECO HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Buhl Jørgensen | Management | 0 companies |
| Jacob Rabøl Puigventos | Founder | 0 companies |
| Christian Engelsen | Chairman | 0 companies |